Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $134k initial cash invested.
-18.75%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$2,740
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$4,826
Mortgage P&I
97%
$2,651
Property Taxes
24%
$667
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Barn Loft at Private Retreat - Horses Welcome | $3,758 | $353 | 3 | 1.5 | 1.16 mi |
Casa del Lago, 3BR/3BA Lakefront Home on Acre + | $4,024 | $378 | 3 | 3 | 3.63 mi |
Spacious Country Stay for 9 Guests | $1,639 | $154 | 3 | 2 | 2 mi |
New Remodel: 3-Bedroom Bespoke Home Near Ft. Worth | $2,225 | $209 | 3 | 1 | 3.51 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality